Market Cap ₹4 Cr.
Stock P/E -1.5
P/B 0.6
Current Price ₹1.1
Book Value ₹ 1.9
Face Value 2
52W High ₹1.1
Dividend Yield 0%
52W Low ₹ 0.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -2 |
Profit Before Tax | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -3 |
Provision for Tax | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -3 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -3 |
Adjusted Earnings Per Share | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0.7 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Total Expenditure | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Operating Profit | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 |
Profit Before Tax | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -3 |
Provision for Tax | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 |
Profit After Tax | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -3 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -3 |
Adjusted Earnings Per Share | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | -100% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 55% | 36% | 43% | 13% |
ROE Average | 0% | -0% | -0% | -0% |
ROCE Average | 0% | -0% | -0% | -0% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 13 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Liabilities | 13 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 5 | 5 | 5 | 5 |
Other Non-Current Assets | 13 | 5 | 5 | 10 | 10 | 5 | 5 | 5 | 5 | 5 | 5 |
Total Current Assets | 0 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 13 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | 2 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 |
Cash Flow from Investing Activities | 0 | -2 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 |
Cash Flow from Financing Activities | -0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | -0.01 | -0.01 | -0.01 | 0 | 0 | -0.01 | -0.01 | 0 | 0 | -0.03 | 0 |
CEPS(Rs) | 0.01 | -0.01 | -0.01 | 0 | 0 | -0.01 | -0.01 | 0 | 0 | -0.03 | 0 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 3.54 | 2.64 | 2.63 | 2.63 | 2.63 | 2.62 | 2.61 | 2.62 | 2.62 | 2.59 | 2.6 |
Core EBITDA Margin(%) | 5.92 | -11.24 | -13.72 | 0.9 | 4.57 | -20.31 | -60.82 | -72.88 | -70.13 | -84.69 | -96.74 |
EBIT Margin(%) | -2.88 | -6.52 | -13.72 | 0.75 | 4.24 | -21.07 | -9.68 | 27.26 | 5.41 | -43.91 | 2.32 |
Pre Tax Margin(%) | -6.76 | -7.85 | -13.81 | 0.6 | 3.4 | -22.19 | -11.04 | 5.66 | 4.14 | -44.15 | 1.99 |
PAT Margin (%) | -4.68 | -8.22 | -15.36 | 0.41 | 2.36 | -22.53 | -11.03 | 5.75 | 4.14 | -32.6 | 1.46 |
Cash Profit Margin (%) | 4.11 | -7.1 | -15.34 | 0.56 | 2.68 | -21.77 | -10.15 | 6.78 | 4.43 | -32.53 | 1.46 |
ROA(%) | -0.2 | -0.31 | -0.35 | 0.03 | 0.08 | -0.45 | -0.23 | 0.1 | 0.09 | -0.94 | 0.04 |
ROE(%) | -0.2 | -0.31 | -0.35 | 0.03 | 0.08 | -0.46 | -0.24 | 0.11 | 0.09 | -0.97 | 0.04 |
ROCE(%) | -0.12 | -0.25 | -0.31 | 0.06 | 0.15 | -0.43 | -0.21 | 0.5 | 0.12 | -1.3 | 0.06 |
Receivable days | 1.2 | 0 | 0 | 10.11 | 14.53 | 0 | 175.36 | 384.67 | 317.29 | 130.18 | 202.21 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 14.91 | 30.38 | 53.17 | 13.25 | 37.27 | 409.33 | 441.81 | 582.21 | 402.22 | 119.16 | 10.44 |
PER(x) | 0 | 0 | 0 | 487.5 | 150.74 | 0 | 0 | 0 | 208.33 | 0 | 627.27 |
Price/Book(x) | 0.09 | 0.08 | 0.09 | 0.15 | 0.12 | 0.13 | 0.07 | 0 | 0.19 | 0.29 | 0.27 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 2.16 | 1.68 | 3.77 | 1.87 | 3.37 | 6.42 | 3.37 | 41.59 | 8.78 | 10.15 | 9.65 |
EV/Core EBITDA(x) | 36.5 | -31.13 | -27.56 | 208.38 | 73.71 | -31.61 | -38.35 | 147.01 | 154.15 | -23.15 | 415.19 |
Net Sales Growth(%) | -36.11 | -22.51 | -49.18 | 225.64 | -53.85 | -40.17 | 4.36 | -14.52 | 19.62 | 35.04 | -7.2 |
EBIT Growth(%) | -142.11 | -75.77 | -6.85 | 117.7 | 162.52 | -397.16 | 52.07 | 340.81 | -76.25 | -1195.61 | 104.91 |
PAT Growth(%) | -121.03 | -36.08 | 5.04 | 108.78 | 162.47 | -672.02 | 48.91 | 144.56 | -13.84 | -1163.17 | 104.16 |
EPS Growth(%) | -120.12 | -36.62 | 5.15 | 108.7 | 165.35 | -669.99 | 48.73 | 145.13 | -14.29 | -1154.17 | 104.35 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.01 |
Current Ratio(x) | 0.85 | 173.32 | 336.86 | 3.37 | 1.17 | 0.05 | 0.34 | 0.62 | 0.39 | 0.41 | 0.34 |
Quick Ratio(x) | 0.85 | 173.32 | 336.86 | 3.37 | 1.17 | 0.05 | 0.34 | 0.62 | 0.39 | 0.41 | 0.34 |
Interest Cover(x) | -0.74 | -4.91 | -152.9 | 5.1 | 5.02 | -18.7 | -7.1 | 1.26 | 4.24 | -180.29 | 6.89 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.06 | 0.02 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 90.19 | 90.19 | 90.19 | 90.19 | 90.19 | 90.19 | 90.19 | 90.19 | 90.19 | 90.19 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About